investorscraft@gmail.com

Intrinsic ValueYee Hop Holdings Limited (1662.HK)

Previous CloseHK$1.49
Intrinsic Value
Upside potential
Previous Close
HK$1.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yee Hop Holdings Limited is a specialized engineering and construction firm operating primarily in Hong Kong, with additional activities in Mainland China and the Philippines. The company's core revenue model is derived from providing essential civil engineering services, segmented into three distinct operations: Foundation and Other Civil Works, Tunneling Works, and Premises Revitalisation and Enhancement. Its service offerings are highly technical, including the construction of mini-piles, rock-socketed steel H-piles, pipe jacking, and hand dig tunneling, catering to public infrastructure and private development projects. Operating in the competitive industrials sector, Yee Hop occupies a niche position as a specialist contractor rather than a large-scale general builder. Its market positioning is defined by its technical expertise in complex foundational and subterranean works, which are critical for urban development in its core Hong Kong market. This specialization allows it to target specific project types that require its unique skill set, differentiating it from broader construction companies.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.11 billion, demonstrating its operational scale within its niche. Net income was HKD 39.8 million, resulting in a net profit margin of approximately 3.6%, which is indicative of the competitive and often low-margin nature of the construction contracting industry. Operating cash flow of HKD 82.5 million was strong relative to net income, suggesting reasonable cash conversion from its project-based activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.08, reflecting the company's earnings power on its capital base. The positive operating cash flow significantly exceeded capital expenditures of HKD 12.6 million, indicating the business is not highly capital intensive and generates cash from its operations after funding necessary investments to maintain its equipment and capabilities.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 151.0 million. Total debt is reported at HKD 347.6 million. The company's financial health appears manageable, with ample cash on hand providing a buffer against the cyclicality and project-based risks inherent in the construction industry.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.10 per share. This dividend, which exceeds the diluted EPS, indicates a payout that may be supported by strong historical retained earnings or cash reserves, highlighting a commitment to returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of HKD 1.35 billion, the stock trades at a price-to-earnings ratio of approximately 17x based on the latest EPS. An exceptionally low beta of 0.019 suggests the market perceives the stock as having very low correlation to broader market movements, possibly due to its small size and niche focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in foundational and tunneling works, which are complex and require specific approvals and experience. Its outlook is tied to infrastructure development and urban renewal projects in its operating regions, particularly in Hong Kong, though it remains susceptible to economic cycles and government spending on public works.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount